[PAVREIT] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
06-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 99.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 94,751 346,524 254,673 168,164 85,333 22,539 0 -
PBT 54,272 630,205 144,307 95,569 47,803 12,376 0 -
Tax 0 0 0 0 0 0 0 -
NP 54,272 630,205 144,307 95,569 47,803 12,376 0 -
-
NP to SH 54,272 630,205 144,307 95,569 47,803 12,376 0 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 40,479 -283,681 110,366 72,595 37,530 10,163 0 -
-
Net Worth 3,346,273 3,295,140 2,861,238 2,855,048 2,871,487 2,897,795 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 206,265 100,804 100,978 - 13,281 - -
Div Payout % - 32.73% 69.85% 105.66% - 107.32% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,346,273 3,295,140 2,861,238 2,855,048 2,871,487 2,897,795 0 -
NOSH 2,998,453 3,002,405 3,000,145 3,005,314 3,006,477 3,018,536 0 -
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 57.28% 181.86% 56.66% 56.83% 56.02% 54.91% 0.00% -
ROE 1.62% 19.13% 5.04% 3.35% 1.66% 0.43% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.16 11.54 8.49 5.60 2.84 0.75 0.00 -
EPS 1.81 20.99 4.81 3.18 1.59 0.41 0.00 -
DPS 0.00 6.87 3.36 3.36 0.00 0.44 0.00 -
NAPS 1.116 1.0975 0.9537 0.95 0.9551 0.96 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,004,150
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.59 9.47 6.96 4.59 2.33 0.62 0.00 -
EPS 1.48 17.22 3.94 2.61 1.31 0.34 0.00 -
DPS 0.00 5.63 2.75 2.76 0.00 0.36 0.00 -
NAPS 0.9141 0.9001 0.7816 0.7799 0.7844 0.7916 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 - -
Price 1.59 1.39 1.40 1.22 1.15 1.09 0.00 -
P/RPS 50.32 12.04 16.49 21.80 40.52 145.98 0.00 -
P/EPS 87.85 6.62 29.11 38.36 72.33 265.85 0.00 -
EY 1.14 15.10 3.44 2.61 1.38 0.38 0.00 -
DY 0.00 4.94 2.40 2.75 0.00 0.40 0.00 -
P/NAPS 1.42 1.27 1.47 1.28 1.20 1.14 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 24/04/13 18/01/13 05/11/12 06/08/12 07/05/12 08/02/12 - -
Price 1.60 1.47 1.38 1.34 1.20 1.10 0.00 -
P/RPS 50.63 12.74 16.26 23.95 42.28 147.32 0.00 -
P/EPS 88.40 7.00 28.69 42.14 75.47 268.29 0.00 -
EY 1.13 14.28 3.49 2.37 1.33 0.37 0.00 -
DY 0.00 4.67 2.43 2.51 0.00 0.40 0.00 -
P/NAPS 1.43 1.34 1.45 1.41 1.26 1.15 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment